Financial Report

(As of Monday, Feb 11 2008)

Anaheim

ArenaArrowhead Pond of Anaheim
Capacity17,500
Ticket Price$35.00


Income

Current Funds$49,000,000
Home Games Remaining11
Avg. Attendance16,184
Avg. Revenue/Game$679,713
Projected Revenue$7,476,843

Expenses

Pro Payroll$32,875,000
Farm Payroll$1,080,250
Prospect Fees$12,000
Coach$900,000
Games Remaining20
Total Game Expenses$425,210
Projected Expenses$8,504,207
Projected Balance$47,972,636

Salary Commitment

Year: 2005$33,955,250
Year: 2006$18,497,750
Year: 2007$11,490,750
Year: 2008$5,500,000

 Pro Payroll

Jere Lehtinen 5,500,000(4)
Jeff O'Neill 2,850,000(1)
Rob Niedermayer 2,500,000(1)
Martin Skoula 2,000,000(1)
Olli Jokinen 2,000,000(2)
J-S Giguere 1,750,000(1)
Mike Van Ryn 1,500,000(2)
Nicholas Boynton 1,250,000(3)
Scott Hartnell 1,250,000(3)
Josef Vasicek 1,250,000(1)
Trent Hunter 1,150,000(3)
Joffrey Lupul 1,125,000(1)
Carlo Colaiacovo 1,025,000(3)
Jim Vandermeer 975,000(2)
Ilja Bryzgalov 900,000(3)
Radim Vrbata 850,000(2)
Matt Stajan 800,000(1)
Tuomo Ruutu 775,000(1)
Yannick Tremblay 750,000(1)
Mark Popovic 750,000(2)
Patrice Bergeron 675,000(1)
Sebastien Caron 650,000(1)
Jonathan Hedstrom 600,000(2)


 Farm Payroll

Peter Podhradsky 95,000(1)
Hannu Toivonen 87,500(1)
Frantisek Lukes 75,000(2)
Drew Miller 67,750(3)
Cory Pecker 65,000(2)
Igor Radulov 55,000(1)
P-A Parenteau 55,000(3)
Nathan Saunders 53,500(3)
Igor Pohanka 52,500(3)
Mike Mottau 50,000(2)
Denis Shvidki 50,000(1)
Shane O'Brien 49,500(2)
Tim Brent 49,500(3)
Mikael Holmqvist 47,500(2)
Joel Stepp 47,500(3)
Petr Schastlivy 45,000(3)
Libor Ustrnul 45,000(1)
Juha Alen 45,000(3)
Tony Martensson 45,000(2)




Boston

ArenaFleet Center
Capacity19,600
Ticket Price$35.00


Income

Current Funds$49,000,000
Home Games Remaining11
Avg. Attendance17,823
Avg. Revenue/Game$748,588
Projected Revenue$8,234,468

Expenses

Pro Payroll$35,889,200
Farm Payroll$1,015,520
Prospect Fees$22,500
Coach$450,000
Games Remaining22
Total Game Expenses$455,820
Projected Expenses$10,028,035
Projected Balance$47,206,433

Salary Commitment

Year: 2005$36,904,720
Year: 2006$21,814,720
Year: 2007$18,151,200
Year: 2008$10,500,000

 Pro Payroll

Joe Thornton 6,000,000(5)
Martin Lapointe 5,000,000(1)
Sergei Samsonov 4,500,000(4)
Glen Murray 3,500,000(3)
Andrew Raycroft 2,000,000(1)
Mathieu Biron 1,350,000(2)
Milan Jurcina 1,100,000(1)
Hal Gill 1,100,000(1)
Alexei Smirnov 1,075,000(2)
Mike Leclerc 1,000,000(1)
Petteri Nokelainen 984,200(3)
P.J. Axelsson 975,000(1)
Ruslan Salei 950,000(1)
Jiri Slegr 900,000(1)
Jack Johnson 850,000(3)
Daniel Cleary 825,000(2)
Randy Robitaille 725,000(3)
Andrew Alberts 675,000(1)
Andy Delmore 650,000(1)
Mikael Tellqvist 650,000(1)
Yan Stastny 605,000(3)
Martin Samuelsson 475,000(3)


 Farm Payroll

Andrew Ladd 98,420(2)
Mark Stuart 94,240(2)
Lars Jonsson 83,360(2)
Byron Bitz 62,500(3)
Matt Lashoff 58,500(3)
Vladslav Evseev 52,500(3)
Andy Hilbert 52,500(3)
Masi Marjamaki 50,500(3)
Kevin Dallman 49,000(3)
Nate Thompson 49,000(3)
Zdenek Kutlak 47,500(2)
Mike Brown 47,500(3)
Blake Bellefeuille 45,000(2)
Kiel McLeod 45,000(1)
Wyatt Smith 45,000(1)
Ted Donato 45,000(2)
Ivan Huml 45,000(3)
Frank Rediker 45,000(3)




Buffalo

ArenaHSBC Arena
Capacity18,600
Ticket Price$35.00


Income

Current Funds$49,000,000
Home Games Remaining11
Avg. Attendance18,327
Avg. Revenue/Game$769,763
Projected Revenue$8,467,393

Expenses

Pro Payroll$48,274,400
Farm Payroll$1,249,700
Prospect Fees$21,000
Coach$550,000
Games Remaining22
Total Game Expenses$610,916
Projected Expenses$13,440,149
Projected Balance$44,027,244

Salary Commitment

Year: 2005$49,524,100
Year: 2006$34,273,700
Year: 2007$31,608,500
Year: 2008$7,433,500

 Pro Payroll

Alexei Zhamnov 5,300,000(1)
Chris Drury 5,000,000(3)
Daniel Briere 4,500,000(3)
Martin Biron 3,800,000(4)
John Madden 3,500,000(3)
Alexei Zhitnik 3,250,000(1)
Maxim Afinogenov 2,900,000(3)
Tim Connolly 2,500,000(4)
Jay McKee 2,000,000(3)
Dimitri Kalinin 1,750,000(3)
Paul Martin 1,500,000(2)
Brian Campbell 1,500,000(3)
Mika Noronen 1,200,000(1)
Ales Kotalik 1,200,000(3)
Jay Bouwmeester 1,185,000(1)
Ryan Miller 1,025,000(3)
Jan Hejda 1,000,000(4)
Thomas Vanek 942,400(1)
Jiri Novotny 900,000(2)
Jason Pominville 800,000(1)
Paul Gaustad 675,000(1)
Libor Pivko 675,000(3)
Derek Roy 627,000(1)
Henrik Tallinder 545,000(1)


 Farm Payroll

Guillaume Latendresse 85,000(4)
Andy Rogers 80,500(2)
Jim Slater 77,500(3)
Daniel Paille 76,000(1)
Patrick Eaves 75,000(1)
Jakub Klepis 72,200(2)
Nathan Paetsch 65,000(1)
Adam Mair 60,000(1)
Brad Brown 57,500(2)
Eric Boulton 55,000(2)
Denis Arkhipov 50,000(1)
Lee Goren 50,000(1)
Chris Thorburn 48,500(4)
Michael Ryan 47,500(3)
Patrick Dwyer 45,000(1)
Jeff Farkas 45,000(1)
Micki Dupont 45,000(1)
Ryan Jardine 45,000(1)
Brian Finley 45,000(1)
Ivan Novoseltsev 45,000(1)
Doug Janik 42,500(1)
Marty Magers 37,500(1)




Calgary

ArenaPengrowth Saddledome
Capacity17,500
Ticket Price$35.00


Income

Current Funds$49,000,000
Home Games Remaining11
Avg. Attendance16,235
Avg. Revenue/Game$681,804
Projected Revenue$7,499,844

Expenses

Pro Payroll$46,220,200
Farm Payroll$1,136,560
Prospect Fees$27,000
Coach$500,000
Games Remaining22
Total Game Expenses$583,948
Projected Expenses$12,846,862
Projected Balance$43,652,982

Salary Commitment

Year: 2005$47,356,760
Year: 2006$22,921,500
Year: 2007$16,406,500
Year: 2008$12,500,000

 Pro Payroll

Alexei Yashin 8,000,000(7)
Sergei Gonchar 5,000,000(1)
Nikolai Khabibulin 5,000,000(1)
Darius Kasparaitis 4,500,000(1)
Boris Mironov 4,500,000(4)
Vyacheslav Kozlov 2,500,000(2)
Dmitry Yushkevich 1,700,000(1)
Rostislav Klesla 1,500,000(3)
Pavel Datsyuk 1,500,000(2)
Dainius Zubrus 1,250,000(2)
Alexei Morozov 1,250,000(1)
Oleg Petrov 1,200,000(1)
Alexander Svitov 1,130,000(1)
Oleg Saprykin 905,000(1)
Nikolai Zherdev 875,000(1)
Andrei Zyuzin 850,000(3)
Alexander Polushin 775,000(1)
Andrei Taratukhin 750,000(3)
Chris Clark 675,000(1)
Ville Nieminen 650,000(2)
Alexei Ponikarovsky 600,000(1)
David Leneveu 585,200(1)
Evegeny Konstantinov 525,000(2)


 Farm Payroll

Eric Nystrom 90,060(1)
Nikita Alexeev 67,500(3)
Aleksander Suglobov 57,500(3)
Alexei Emelin 57,500(3)
Maxim Balmochnykh 57,500(3)
Konstantin Barulin 55,000(1)
Konstantin Rudenko 55,000(3)
Ruslan Zainullin 55,000(3)
Slava Trukhno 54,000(3)
Alexander Drozdetsky 52,500(3)
Yuri Trubachev 52,500(3)
Georgi Misharin 52,500(3)
Alexander Naurov 52,500(3)
Roman Rozakov 50,000(3)
Steve Montador 50,000(1)
Vladimir Kutny 47,500(3)
Alexander Mikhailishin47,500(3)
Mikhail Kuleshov 47,500(3)
Michael Garnett 45,000(2)
Petr Buzek 45,000(1)
Dimitri Afanasenkov 45,000(2)




Chicago

ArenaUnited Center
Capacity20,500
Ticket Price$35.00


Income

Current Funds$49,000,000
Home Games Remaining10
Avg. Attendance13,272
Avg. Revenue/Game$557,485
Projected Revenue$5,574,850

Expenses

Pro Payroll$40,004,500
Farm Payroll$1,218,500
Prospect Fees$24,000
Coach$750,000
Games Remaining21
Total Game Expenses$512,159
Projected Expenses$10,755,329
Projected Balance$43,819,521

Salary Commitment

Year: 2005$41,223,000
Year: 2006$19,811,500
Year: 2007$10,434,000
Year: 2008$2,590,000

 Pro Payroll

Curtis Joseph 6,000,000(1)
Pavel Bure 5,400,000(2)
Michael Peca 5,000,000(1)
Mathieu Schneider 3,250,000(1)
Valeri Bure 2,500,000(4)
Martin Rucinsky 2,000,000(3)
Oleg Tverdovsky 2,000,000(1)
Tommy Salo 1,500,000(1)
Brandon Reid 1,250,000(3)
Pavel Kubina 1,150,000(1)
Jaroslav Svoboda 1,100,000(2)
Steve McCarthy 1,100,000(2)
Ruslan Fedotenko 900,000(2)
Stephane Robidas 875,000(3)
Aaron Ward 819,500(1)
Deron Quint 750,000(3)
Fredrik Sjostrom 750,000(1)
Mikhail Yakubov 750,000(3)
Kris Vernarsky 700,000(3)
Michael Blunden 685,000(3)
Chris Bourque 675,000(2)
Matt Keith 475,000(3)
Duncan Keith 375,000(1)


 Farm Payroll

Andreas Lilja 90,000(4)
Anton Babchuk 87,500(1)
Joe Rullier 70,000(3)
Craig Andersson 67,500(1)
Jonathan Aitken 65,000(1)
Troy Brouwer 65,000(2)
Corey Crawford 65,000(1)
Joel Perreault 64,500(1)
Dustin Byfuglien 60,000(1)
Michael Leighton 57,500(1)
Lasse Kukkonen 55,000(1)
Dan Bertram 52,500(3)
Aki Seitsonen 51,500(3)
Kent Huskins 50,000(3)
Clayton Barthel 47,500(2)
Jean-Yves Leroux 45,000(2)
Josef Marha 45,000(3)
Burke Henry 45,000(1)
Scott Balan 45,000(3)
Jonas Nordqvist 45,000(3)
Pekka Rinne 45,000(2)




Columbus

ArenaNationwide Arena
Capacity18,600
Ticket Price$35.00


Income

Current Funds$49,000,000
Home Games Remaining10
Avg. Attendance18,590
Avg. Revenue/Game$780,794
Projected Revenue$7,807,940

Expenses

Pro Payroll$44,869,200
Farm Payroll$1,384,670
Prospect Fees$22,500
Coach$675,000
Games Remaining21
Total Game Expenses$572,578
Projected Expenses$12,024,131
Projected Balance$44,783,809

Salary Commitment

Year: 2005$46,253,870
Year: 2006$42,039,120
Year: 2007$38,949,000
Year: 2008$18,250,000

 Pro Payroll

Janne Niinimaa 5,000,000(4)
Sergei Fedorov 4,900,000(3)
Roberto Luongo 4,500,000(3)
Peter Bondra 3,000,000(3)
Scott Walker 2,500,000(4)
Joe Nieuwendyk 2,500,000(1)
David Vyborny 2,300,000(3)
Geoff Sanderson 2,200,000(4)
Fredrik Modin 2,200,000(4)
Manny Malhotra 1,900,000(4)
Niclas Havelid 1,900,000(4)
Frantisek Kaberle 1,750,000(4)
Andy Sutton 1,700,000(3)
Kyle McLaren 1,300,000(2)
Ossi Vaananen 1,250,000(3)
Rick Nash 1,185,000(1)
Cam Barker 984,200(2)
Matthew Lombardi 975,000(3)
Anze Kopitar 850,000(3)
Martin Gerber 800,000(4)
Andrew Hutchinson 650,000(3)
Jody Shelley 525,000(2)


 Farm Payroll

Andrej Meszaros 98,420(2)
Pascal Leclaire 97,500(1)
Tim Jackman 70,000(3)
Zenith Komarniski 67,500(1)
Ole Kristian Tollefsen60,000(3)
Bruce Graham 57,500(3)
Brad Moran 55,000(1)
Jared Boll 54,500(3)
Joakim Lindstrom 52,500(3)
Trevor Letowski 50,000(1)
Trevor Hendrikx 49,500(3)
Donald MacLean 47,500(1)
Jeremy Reich 47,500(2)
Marc Methot 47,500(3)
Phillipe Dupuis 47,500(3)
Alexander Sulzer 47,500(1)
Karl Goehring 45,000(1)
Kent McDonell 45,000(2)
Mark Hartigan 45,000(3)
Derrick Walser 45,000(2)
Tim Konsorada 45,000(2)
Mathieu Gravel 45,000(3)
Tyler Kolarik 45,000(3)
Andrej Nedorost 41,000(1)
Aaron Johnson 37,500(1)
Duvie Westcott 35,500(1)
Shane Bendera 5,750(1)




Dallas

ArenaReunion Arena
Capacity18,100
Ticket Price$35.00


Income

Current Funds$49,000,000
Home Games Remaining10
Avg. Attendance17,927
Avg. Revenue/Game$752,975
Projected Revenue$7,529,750

Expenses

Pro Payroll$26,321,400
Farm Payroll$1,653,750
Prospect Fees$25,500
Coach$550,000
Games Remaining21
Total Game Expenses$348,179
Projected Expenses$7,311,752
Projected Balance$49,217,998

Salary Commitment

Year: 2005$27,975,150
Year: 2006$19,935,400
Year: 2007$14,581,000
Year: 2008$6,200,000

 Pro Payroll

Marian Gaborik 2,750,000(2)
Ladislav Nagy 2,300,000(3)
Philippe Boucher 2,200,000(4)
Robyn Regehr 2,200,000(4)
Stu Barnes 1,900,000(1)
Pavel Vorobiev 1,800,000(5)
David Aebischer 1,750,000(3)
Steve Konowalchuk 1,300,000(1)
Nathan Horton 1,100,000(1)
Rostislav Olesz 984,200(2)
Karel Rachunek 975,000(3)
Luc Bourdon 850,000(3)
Nik Antropov 800,000(3)
Johan Franzen 775,000(2)
Trevor Daley 755,000(1)
Antti Miettinen 715,000(3)
Jason Bacashihua 700,000(1)
Matt Foy 600,000(2)
Niko Kapanen 600,000(3)
Stefan Meyer 600,000(1)
John-Michael Liles 590,000(1)
Alexander Steen 77,200(2)


 Farm Payroll

John Erskine 600,000(1)
Jussi Jokinen 70,000(1)
B.J. Crombeen 67,500(3)
Justin Pogge 67,500(3)
Loui Eriksson 65,000(1)
Tobias Stephan 63,250(1)
Mathias Tjarnqvist 60,000(2)
Steve Downie 58,500(3)
Dan Ellis 55,000(1)
Jeff MacMillan 55,000(1)
Kristian Kudroc 55,000(2)
Janis Sprukts 55,000(3)
Joel Lundqvist 54,000(1)
Vojtech Polak 53,000(2)
Matt Nickerson 52,500(3)
Petr Taticek 50,000(1)
Jeff Woywitka 47,500(1)
Darin Olver 45,000(3)
Yared Hagos 45,000(3)
David Gosselin 35,000(1)




Detroit

ArenaJoe Louis Arena
Capacity20,000
Ticket Price$35.00


Income

Current Funds$49,000,000
Home Games Remaining11
Avg. Attendance19,473
Avg. Revenue/Game$817,901
Projected Revenue$8,996,911

Expenses

Pro Payroll$49,363,000
Farm Payroll$1,157,100
Prospect Fees$22,500
Coach$750,000
Games Remaining23
Total Game Expenses$625,520
Projected Expenses$14,386,949
Projected Balance$43,609,962

Salary Commitment

Year: 2005$50,520,100
Year: 2006$43,741,000
Year: 2007$40,318,500
Year: 2008$37,953,500

 Pro Payroll

Nicklas Lidstrom 8,400,000(6)
Miroslav Satan 7,100,000(6)
Jocelyn Thibault 6,250,000(6)
Todd Bertuzzi 6,000,000(5)
Robert Lang 5,000,000(5)
Darren Haydar 2,600,000(7)
Marek Zidlicky 1,500,000(4)
Jan Hlavac 1,425,000(2)
Vitaly Vishnevski 1,220,000(1)
Jiri Fischer 1,180,000(1)
Tomas Holmstrom 1,000,000(3)
Chris Gratton 975,000(2)
Kyle Calder 850,000(1)
Jason Williams 750,000(3)
Valtteri Filppula 710,000(1)
Zach Parise 703,000(1)
Jarkko Ruutu 700,000(4)
Simon Gamache 700,000(2)
Jon Klemm 650,000(1)
Ray Emery 625,000(1)
Jiri Hudler 525,000(1)
Glen Wesley 500,000(3)


 Farm Payroll

Jeff Schultz 77,500(4)
Logan Stephenson 72,500(4)
Anthony Stewart 68,400(1)
Mark Mowers 65,000(2)
Mike Weaver 65,000(3)
Greg Johnson 65,000(2)
Tomas Fleischmann 60,200(1)
Stefan Liv 57,500(2)
Kyle Quincey 53,500(4)
Cody Bass 52,500(4)
Jari Tolsa 52,500(4)
Miroslav Blatak 50,000(3)
Mathieu Dandenault 50,000(1)
Drew MacIntyre 47,500(1)
Ryan Oulahen 47,500(4)
Andreas Jamtin 47,500(4)
Travis Roche 45,000(1)
Zdenek Blatny 45,000(2)
Tomas Kopecky 45,000(1)
Kamil Piros 45,000(2)
Kiril Safronov 45,000(2)




Edmonton

ArenaSky Reach Center
Capacity17,100
Ticket Price$35.00


Income

Current Funds$49,000,000
Home Games Remaining10
Avg. Attendance17,065
Avg. Revenue/Game$716,835
Projected Revenue$7,168,350

Expenses

Pro Payroll$38,574,300
Farm Payroll$1,714,560
Prospect Fees$22,500
Coach$350,000
Games Remaining22
Total Game Expenses$495,870
Projected Expenses$10,909,145
Projected Balance$45,259,205

Salary Commitment

Year: 2005$40,288,860
Year: 2006$29,127,460
Year: 2007$17,031,160
Year: 2008$4,500,000

 Pro Payroll

Mike Modano 7,000,000(2)
Ryan Smyth 5,000,000(3)
Roman Hamrlik 4,750,000(2)
Mike Comrie 3,000,000(5)
Mattias Norstrom 2,100,000(3)
Bryan Berard 2,000,000(1)
Miikka Kiprusoff 2,000,000(1)
Ethan Moreau 1,500,000(3)
Brad Isbister 1,500,000(4)
Ty Conklin 1,200,000(3)
Ales Hemsky 1,130,000(1)
Georges Laraque 1,050,000(3)
Fernando Pisani 950,000(3)
Keith Ballard 900,600(1)
Marc-Andre Bergeron 850,000(1)
Mark Bell 800,000(1)
Alexei Semenov 750,000(1)
Jason Chimera 725,000(1)
Shawn Horcoff 725,000(1)
Jeff Taffe 643,700(1)


 Farm Payroll

Devan Dubnyk 98,420(3)
Marc-Antoine Pouliot 94,240(3)
Jani Rita 92,500(1)
Boyd Devereaux 90,000(1)
Jamie Wright 90,000(2)
Alexei Mikhnov 87,500(2)
Matt Greene 85,500(1)
Andrew Cogliano 85,000(3)
Brad Winchester 75,000(3)
Jarret Stoll 72,500(1)
Marty Reasoner 70,000(1)
J.F. Jacques 65,000(3)
Juraj Kolnik 65,000(2)
Lukas Krajicek 62,500(1)
Colin McDonald 60,000(3)
Nicklas Bergfors 56,000(3)
Jeff Deslauriers 55,100(1)
Scott Ferguson 55,000(1)
Dany Roussin 54,000(1)
Bobby Allen 52,500(2)
Ian White 51,300(2)
Troy Bodie 50,500(3)
Mathieu Roy 50,000(3)
Kyle Brodziak 49,500(3)
Zach Stortini 47,500(3)




Islanders

ArenaNassau Veterans Memorial Colis
Capacity16,300
Ticket Price$35.00


Income

Current Funds$49,000,000
Home Games Remaining10
Avg. Attendance16,215
Avg. Revenue/Game$681,042
Projected Revenue$6,810,420

Expenses

Pro Payroll$46,730,000
Farm Payroll$1,296,450
Prospect Fees$24,000
Coach$825,000
Games Remaining19
Total Game Expenses$596,042
Projected Expenses$11,324,799
Projected Balance$44,485,621

Salary Commitment

Year: 2005$48,026,450
Year: 2006$31,713,030
Year: 2007$15,083,750
Year: 2008$8,400,000

 Pro Payroll

John LeClair 8,000,000(2)
Eric Lindros 6,750,000(1)
Rick Dipietro 4,750,000(5)
Darryl Sydor 3,500,000(1)
Mark Parrish 2,500,000(3)
David Legwand 2,250,000(4)
Adrian Aucoin 2,200,000(1)
Branislav Mezei 1,750,000(2)
Raffi Torres 1,400,000(4)
Bryan Smolinski 1,250,000(2)
Oleg Kvasha 1,250,000(2)
Viktor Kozlov 1,150,000(3)
Stephen Weiss 1,130,000(2)
Jonathan Girard 1,000,000(1)
Mike Sillinger 950,000(2)
Radek Martinek 875,000(3)
Martin Erat 875,000(3)
Eric Cairns 850,000(1)
Bobby Ryan 850,000(3)
Brian Savage 800,000(2)
Kris Draper 700,000(1)
Arron Asham 600,000(2)
Chris Campoli 450,000(2)
Jamie McLennan 450,000(1)
Tomi Pettinen 450,000(1)


 Farm Payroll

Timofei Shishkanov 98,420(1)
Robert Nilsson 94,280(2)
Ryan O'Marra 85,000(3)
Jeremy Colliton 70,000(3)
Blake Comeau 70,000(3)
Justin Papineau 67,500(1)
Sven Butenschon 67,500(2)
Chris Simon 65,000(1)
Mike Lundin 63,750(3)
Sean Bergenheim 55,000(1)
Evgeny Tunik 55,000(2)
Michal Sersen 50,000(3)
Eric Godard 47,500(2)
Ryan Caldwell 47,500(2)
Justin Mapletoft 47,500(3)
Marcus Paulsson 47,500(2)
David St. Germain 47,500(3)
Wade Flaherty 45,000(2)
Dmitri Chernykh 45,000(2)
Bruno Gervais 45,000(1)
Nathan Oystrick 45,000(1)
Wade Dubielewicz 37,500(1)




Winnipeg

ArenaWinnipeg Arena
Capacity18,500
Ticket Price$35.00


Income

Current Funds$49,000,000
Home Games Remaining10
Avg. Attendance16,970
Avg. Revenue/Game$712,709
Projected Revenue$7,127,090

Expenses

Pro Payroll$43,752,400
Farm Payroll$1,424,330
Prospect Fees$33,000
Coach$450,000
Games Remaining21
Total Game Expenses$556,826
Projected Expenses$11,693,345
Projected Balance$44,433,745

Salary Commitment

Year: 2005$45,176,730
Year: 2006$40,815,010
Year: 2007$24,305,000
Year: 2008$10,547,500

 Pro Payroll

Jaromir Jagr 8,750,000(4)
Martin Brodeur 6,750,000(2)
Derek Morris 3,500,000(2)
Alexander Frolov 3,000,000(2)
Cory Stillman 3,000,000(3)
Lubomir Visnovsky 2,750,000(3)
Anson Carter 2,500,000(3)
Keith Carney 2,000,000(3)
Brent Sopel 1,500,000(2)
Anton Volchenkov 1,300,000(5)
Dustin Brown 1,175,000(1)
Brent Seabrook 942,400(1)
Jeff Halpern 900,000(3)
Shean Donovan 900,000(3)
Niklas Hagman 750,000(1)
Brett Sterling 750,000(2)
Rickard Wallin 700,000(3)
Dan McGillis 650,000(3)
Nathan Dempsey 550,000(1)
George Parros 475,000(2)
Eric Boguniecki 460,000(1)
Jussi Markannen 450,000(4)


 Farm Payroll

Travis Zajac 98,420(1)
Ian Laperriere 90,000(2)
Dan Blackburn 90,000(3)
Tommi Santala 85,010(2)
Enver Lisin 85,000(3)
Stephane Veilleux 85,000(3)
Nils Ekman 77,500(2)
Ronald Petrovicky 72,500(1)
Mark Fistric 70,000(2)
Tim Taylor 70,000(2)
Brian Boyle 68,400(1)
Maxim Kuznetsov 52,500(2)
Sergei Anshakov 52,500(3)
Jeff Cowan 52,500(1)
Brad Chartrand 50,000(1)
David Steckel 50,000(1)
Johnny Boychuk 47,500(4)
Yanick Lehoux 47,500(1)
Scott Barney 45,000(3)
Petr Kanko 45,000(2)
Matt Zaba 45,000(2)
Tyler Redenbach 45,000(1)




Minnesota

ArenaXcel Energy Center
Capacity18,100
Ticket Price$35.00


Income

Current Funds$49,000,000
Home Games Remaining11
Avg. Attendance17,765
Avg. Revenue/Game$746,166
Projected Revenue$8,207,826

Expenses

Pro Payroll$48,497,500
Farm Payroll$1,324,060
Prospect Fees$28,500
Coach$1,000,000
Games Remaining21
Total Game Expenses$620,123
Projected Expenses$13,022,576
Projected Balance$44,185,250

Salary Commitment

Year: 2005$49,821,560
Year: 2006$41,707,170
Year: 2007$29,590,330
Year: 2008$19,725,000

 Pro Payroll

Scott Niedermayer 7,750,000(5)
Jeremy Roenick 7,000,000(2)
Milan Hejduk 7,000,000(4)
Brian Rolston 4,000,000(4)
Andrew Brunette 3,500,000(3)
Owen Nolan 3,000,000(3)
Mike Cammalleri 2,150,000(2)
Nick Schultz 1,750,000(3)
Pierre-Marc Bouchard 1,185,000(3)
Chuck Kobasew 975,000(1)
Joe Corvo 975,000(4)
Denis Gauthier 925,000(1)
Mikko Koivu 902,500(1)
Trevor Linden 900,000(2)
Dave Scatchard 900,000(2)
Marcus Ragnarsson 900,000(1)
Richard Park 800,000(1)
Brent Burns 775,000(1)
Ed Belfour 750,000(2)
Shea Weber 735,000(1)
Dwayne Roloson 600,000(1)
Matthew Barnaby 575,000(1)
Dean McAmmond 450,000(1)


 Farm Payroll

Drew Stafford 98,420(2)
Kris Chucko 98,420(2)
Martin Hanzal 85,000(3)
Josh Green 82,500(1)
Jeff Tambellini 78,270(1)
Kyle Wanvig 75,000(3)
Chris Heid 67,500(1)
Chris Nielsen 65,000(2)
Jesse Wallin 65,000(3)
Karri Ramo 60,000(2)
Matthew Spiller 58,520(1)
Cody Franson 55,330(3)
Kris Russell 55,000(3)
Jakub Koreis 53,200(1)
Pierre Dagenais 50,000(2)
Jim Sharrow 50,000(1)
Eric Reitz 47,500(3)
Emanuel Peter 47,500(3)
Barry Brust 46,900(1)
Kip Brennan 45,000(2)
Jordan Krestanovich 40,000(1)




Montreal

ArenaCentre Bell
Capacity21,300
Ticket Price$35.00


Income

Current Funds$49,000,000
Home Games Remaining11
Avg. Attendance20,996
Avg. Revenue/Game$881,893
Projected Revenue$9,700,823

Expenses

Pro Payroll$49,434,700
Farm Payroll$1,149,760
Prospect Fees$43,500
Coach$300,000
Games Remaining22
Total Game Expenses$621,073
Projected Expenses$13,663,599
Projected Balance$45,037,224

Salary Commitment

Year: 2005$50,584,460
Year: 2006$44,788,180
Year: 2007$29,750,000
Year: 2008$0,000

 Pro Payroll

Brendan Shanahan 6,000,000(2)
Saku Koivu 5,750,000(3)
Pavol Demitra 5,000,000(3)
Jose Theodore 4,500,000(3)
Alexei Kovalev 4,000,000(3)
Petr Cajanek 3,500,000(3)
Jan Bulis 3,000,000(2)
Steve Sullivan 3,000,000(1)
Sheldon Souray 2,000,000(3)
Marek Malik 2,000,000(2)
Andrei Markov 1,500,000(3)
Craig Rivet 1,500,000(3)
Craig Conroy 1,250,000(3)
Kenny Jonsson 1,000,000(2)
Wojtek Wolski 984,200(2)
Mathieu Garon 907,500(2)
Marcel Hossa 750,000(1)
Francois Beauchemin 750,000(3)
Chris Higgins 673,000(1)
Maxim Lapierre 562,500(2)
Tomas Plekanec 450,000(1)
Francis Bouillon 357,500(1)


 Farm Payroll

Mike Komisarek 94,680(1)
Andrei Kostitsyn 80,180(2)
Konstantin Glazachev 65,000(1)
Ryan O'Byrne 63,500(2)
Alexander Perezhogin 62,700(1)
Kamil Kreps 60,200(1)
Mark Streit 60,000(2)
Matt Higgins 60,000(2)
Joe DiPenta 60,000(1)
Cory Urquhart 58,300(2)
Jozef Balej 57,500(2)
Ron Hainsey 57,500(2)
Corey Locke 50,700(1)
Jason Ward 50,000(1)
Matthieu Descoteaux 50,000(2)
Duncan Milroy 49,500(2)
Jaroslav Halak 47,500(2)
J-F Damphousse 45,000(1)
Steve Begin 45,000(1)
Olivier Michaud 32,500(1)




New Jersey

ArenaContinental Airlines Arena
Capacity19,000
Ticket Price$35.00


Income

Current Funds$49,000,000
Home Games Remaining11
Avg. Attendance15,890
Avg. Revenue/Game$667,422
Projected Revenue$7,341,642

Expenses

Pro Payroll$30,288,333
Farm Payroll$1,588,025
Prospect Fees$28,500
Coach$1,000,000
Games Remaining21
Total Game Expenses$401,279
Projected Expenses$8,426,854
Projected Balance$47,914,788

Salary Commitment

Year: 2005$31,876,358
Year: 2006$22,818,858
Year: 2007$9,575,000
Year: 2008$4,500,000

 Pro Payroll

Patrik Elias 4,833,333(2)
Niklas Sundstrom 2,500,000(1)
Jozef Stumpel 2,500,000(2)
Jeff Friesen 2,250,000(3)
Jan Hrdina 2,250,000(4)
Daymond Langkow 2,250,000(4)
Patrick Lalime 2,250,000(1)
Shawn Bates 1,400,000(3)
Scott Gomez 1,250,000(2)
Erik Rasmussen 950,000(2)
Rhett Warrener 900,000(1)
Samuel Pahlsson 800,000(2)
Tim Gleason 775,000(1)
Fedor Tyutin 750,000(1)
Brian Gionta 705,000(1)
Mike Rupp 675,000(2)
David Hale 650,000(3)
Sean Brown 575,000(1)
Tomas Kloucek 575,000(2)
Christoph Schubert 525,000(2)
Scott Clemmensen 475,000(2)
Garnet Exelby 450,000(1)


 Farm Payroll

Marek Zagrapan 85,000(3)
Tuukka Rask 85,000(3)
Benoit Pouliot 85,000(3)
Tom Gilbert 83,500(3)
David Bolland 82,500(3)
Ari Ahonen 80,000(2)
Kevin Klein 70,300(2)
Josh Harding 65,225(2)
Robert Dome 60,000(1)
Matt Niskanen 58,500(3)
Marc-Andre Cliche 58,500(3)
Steve Kariya 57,500(2)
Cam Janssen 55,000(2)
Grant Marshall 55,000(2)
Shane Hnidy 50,000(2)
Aaron Voros 49,500(3)
Teemu Laine 47,500(1)
Petr Vrana 47,500(3)
Jamie Heward 47,500(2)
Barry Tallackson 47,500(3)
Ivan Khomutov 47,500(3)
Adrian Foster 45,000(2)
Jiri Bicek 45,000(2)
Luke Sellars 45,000(2)
Marek Chvatal 45,000(3)
Stanislav Gron 45,000(2)
Tuomas Pihlman 45,000(1)




Ottawa

ArenaCorel Centre
Capacity18,500
Ticket Price$35.00


Income

Current Funds$49,000,000
Home Games Remaining11
Avg. Attendance18,500
Avg. Revenue/Game$777,000
Projected Revenue$8,547,000

Expenses

Pro Payroll$47,412,000
Farm Payroll$1,202,980
Prospect Fees$12,000
Coach$1,500,000
Games Remaining22
Total Game Expenses$611,305
Projected Expenses$13,448,702
Projected Balance$44,098,298

Salary Commitment

Year: 2005$48,614,980
Year: 2006$44,407,980
Year: 2007$8,943,500
Year: 2008$6,830,000

 Pro Payroll

Daniel Alfredsson 5,750,000(2)
Chris Chelios 5,000,000(6)
Marian Hossa 3,500,000(2)
Bobby Holik 3,500,000(2)
Wade Redden 3,500,000(2)
Radek Bonk 3,350,000(2)
Zdeno Chara 2,500,000(2)
Bryan McCabe 2,350,000(1)
Chris Phillips 2,000,000(2)
Rem Murray 2,000,000(2)
Martin Havlat 2,000,000(2)
Jason Spezza 1,750,000(2)
Mike Fisher 1,500,000(2)
Antoine Vermette 1,250,000(2)
Chris Osgood 1,000,000(2)
Mike Richards 942,000(1)
Peter Schaefer 875,000(2)
Dallas Drake 800,000(4)
Scott Lachance 800,000(4)
Brent Johnson 750,000(1)
Chris Kelly 625,000(3)
Todd White 600,000(2)
Kristopher Letang 560,000(3)
Cal O'Reilly 510,000(3)


 Farm Payroll

Al Montoya 98,420(2)
Alexei Kaigorodov 90,060(2)
Brandon Bochenski 85,000(5)
Jack Skille 85,000(3)
Billy Thompson 75,000(4)
Charlie Stephens 70,000(4)
Peter Smrek 65,000(3)
Shawn Weller 60,000(3)
Josh Langfeld 60,000(2)
Clayton Stoner 60,000(3)
Matt Jones 60,000(1)
Brodie Dupont 58,500(3)
Darren McCarty 55,500(1)
Mattias Karlsson 51,000(2)
Brandon Segal 49,500(1)
Raymond Sawada 45,000(2)
Phillipe Seydoux 45,000(3)
Jan Platil 45,000(2)
Greg Watson 45,000(3)




Philly

ArenaFirst Union Center
Capacity19,500
Ticket Price$35.00


Income

Current Funds$49,000,000
Home Games Remaining11
Avg. Attendance18,423
Avg. Revenue/Game$773,671
Projected Revenue$8,510,381

Expenses

Pro Payroll$45,452,400
Farm Payroll$1,348,100
Prospect Fees$34,500
Coach$950,000
Games Remaining22
Total Game Expenses$582,744
Projected Expenses$12,820,366
Projected Balance$44,690,015

Salary Commitment

Year: 2005$46,800,500
Year: 2006$40,041,000
Year: 2007$25,447,500
Year: 2008$6,305,000

 Pro Payroll

Zigmund Palffy 6,800,000(3)
Tony Amonte 6,000,000(2)
Sandis Ozolinsh 4,760,000(4)
Sami Kapanen 3,500,000(3)
Sean Burke 3,250,000(3)
Michael Nylander 2,700,000(3)
Simon Gagne 2,000,000(2)
Michal Handzus 1,750,000(2)
Aaron Miller 1,700,000(3)
Pascal Dupuis 1,500,000(4)
Kristian Huselius 1,500,000(2)
Chad Kilger 1,200,000(2)
Jordan Leopold 1,000,000(2)
Joni Pitkanen 975,000(1)
Taylor Pyatt 975,000(3)
Steven Reinprecht 950,000(1)
Jeff Carter 942,400(1)
Toni Lydman 900,000(2)
Niklas Kronwall 775,000(1)
Patrick Sharp 725,000(1)
Branko Radivojevic 575,000(1)
Robert Esche 575,000(1)
Andrew Ference 400,000(1)


 Farm Payroll

Krystofer Kolanos 107,500(1)
Zbynek Michalek 90,000(3)
Ryan Potulny 83,500(1)
Dennis Seidenberg 80,000(2)
Patrick O'Sullivan 80,000(1)
Mike Commodore 75,000(3)
Antero Niittymaki 65,000(1)
Ben Eager 64,600(1)
Jonas Andersson 58,500(2)
Todd Fedoruk 57,500(2)
Petr Prucha 55,000(1)
Stefan Ruzicka 55,000(1)
Alexandre R. Picard 55,000(1)
Vaclav Pletka 52,500(3)
Jordin Tootoo 50,000(1)
Zac Bierk 47,500(2)
Martin Lojek 46,500(1)
Steve Gainey 45,000(4)
Adam Hall 45,000(1)
Colin Stuart 45,000(1)
Brad Ference 45,000(1)
Nikos Tselios 45,000(1)




Rangers

ArenaMadison Square Garden
Capacity18,000
Ticket Price$35.00


Income

Current Funds$49,000,000
Home Games Remaining11
Avg. Attendance17,266
Avg. Revenue/Game$725,211
Projected Revenue$7,977,321

Expenses

Pro Payroll$48,226,000
Farm Payroll$1,244,240
Prospect Fees$33,000
Coach$850,000
Games Remaining22
Total Game Expenses$614,064
Projected Expenses$13,509,406
Projected Balance$43,467,915

Salary Commitment

Year: 2005$49,470,240
Year: 2006$43,959,240
Year: 2007$32,574,240
Year: 2008$22,465,000

 Pro Payroll

Sergei Zubov 7,500,000(6)
Jason Allison 7,200,000(5)
Brian Rafalski 7,100,000(3)
Keith Tkachuk 6,000,000(2)
Dan Boyle 3,250,000(4)
Sergei Brylin 2,250,000(4)
Vaclav Prospal 2,200,000(4)
Todd Marchant 2,000,000(2)
Jay Pandolfo 1,250,000(3)
Brenden Morrow 1,000,000(1)
Colin White 950,000(1)
Garth Murray 875,000(1)
Willie Mitchell 850,000(1)
Sidney Crosby 850,000(3)
Henrik Lundqvist 817,000(1)
Michal Rozsival 800,000(2)
Chris Mason 800,000(2)
Sean Avery 725,000(2)
Corey Perry 684,000(1)
Andy McDonald 575,000(3)
Peter Worrell 550,000(2)


 Farm Payroll

Hugh Jessiman 94,240(3)
Bryce Lampman 77,500(1)
Jamie Lundmark 70,000(2)
Jeff Heerema 67,500(2)
Rob Globke 65,000(4)
Marian Cisar 65,000(2)
Blair Betts 65,000(1)
Jason Labarbera 62,500(2)
Ryan Callahan 57,500(3)
Chris Holt 55,000(2)
Dominic Moore 55,000(2)
Mike Rathje 50,000(1)
Ales Pisa 50,000(1)
Lawrence Nycholat 50,000(3)
Ken Klee 47,500(1)
Martin Grenier 45,000(2)
Daniel Tjarnqvist 45,000(2)
Kyle Freadrich 45,000(2)
Cory Larose 45,000(3)
Lee Falardeau 45,000(3)
Stephen Valiquette 45,000(1)
Dale Purinton 42,500(3)




San Jose

ArenaHP Pavilion
Capacity17,500
Ticket Price$35.00


Income

Current Funds$49,000,000
Home Games Remaining11
Avg. Attendance16,819
Avg. Revenue/Game$706,355
Projected Revenue$7,769,905

Expenses

Pro Payroll$44,796,200
Farm Payroll$1,610,160
Prospect Fees$22,500
Coach$800,000
Games Remaining22
Total Game Expenses$575,962
Projected Expenses$12,671,158
Projected Balance$44,098,747

Salary Commitment

Year: 2005$46,406,360
Year: 2006$36,637,660
Year: 2007$18,362,500
Year: 2008$2,400,000

 Pro Payroll

Rob Blake 8,000,000(2)
Bill Guerin 6,500,000(3)
Alexander Mogilny 4,500,000(1)
Petr Sykora 3,500,000(2)
Teppo Numminen 3,250,000(3)
Patrick Marleau 3,000,000(3)
Evgeni Nabokov 2,000,000(2)
Marco Sturm 1,750,000(2)
Tom Poti 1,750,000(3)
Brad Stuart 1,250,000(1)
Brad Boyes 1,250,000(4)
Jonathan Cheechoo 1,150,000(4)
Alyn McCauley 975,000(2)
Erik Cole 975,000(3)
Dan Hamhuis 875,000(1)
Mariusz Czerkawski 850,000(2)
Christian Ehrhoff 800,000(1)
Ryan Getzlaf 800,000(2)
Jim Fahey 575,000(1)
Vesa Toskala 575,000(1)
Milan Michalek 471,200(1)


 Farm Payroll

Curtis Brown 125,000(1)
Alexander Radulov 98,420(2)
Matt Carle 94,240(2)
Doug Murray 85,000(3)
Wayne Primeau 80,000(3)
Dimitri Patzold 80,000(1)
Alexander Korolyuk 75,000(2)
Joe Pavelski 75,000(1)
Christian Berglund 72,500(1)
Johnny Oduya 72,500(3)
Niko Dimitrakos 70,000(2)
Tomas Plihal 65,000(1)
Scott Parker 62,500(2)
Dan Spang 60,000(3)
Tobias Enstrom 57,500(1)
Seamus Kotyk 52,500(1)
Ryan Clowe 52,500(1)
Jon DiSalvatore 52,500(3)
Tim Conboy 50,000(1)
Matt Carkner 47,500(3)
Dan Fritsche 47,500(1)
Mark Smith 45,000(3)
Nigel Dawes 45,000(1)
Kris Newbury 45,000(3)




St Louis

ArenaSavvis Center
Capacity21,000
Ticket Price$35.00


Income

Current Funds$49,000,000
Home Games Remaining11
Avg. Attendance20,358
Avg. Revenue/Game$855,033
Projected Revenue$9,405,363

Expenses

Pro Payroll$36,130,000
Farm Payroll$1,808,195
Prospect Fees$16,500
Coach$625,000
Games Remaining21
Total Game Expenses$470,484
Projected Expenses$9,880,166
Projected Balance$48,525,197

Salary Commitment

Year: 2005$37,938,195
Year: 2006$34,371,990
Year: 2007$29,845,000
Year: 2008$5,800,000

 Pro Payroll

Chris Pronger 8,200,000(3)
Rod Brind'Amour 5,800,000(4)
Martin Straka 4,000,000(3)
Tomas Vokoun 2,800,000(3)
Richard Zednik 1,800,000(2)
Mike Ribeiro 1,600,000(3)
Vaclav Nedorost 1,000,000(3)
Michel Riesen 985,000(3)
Christian Backman 985,000(3)
Patrice Brisebois 850,000(3)
Marc Staal 850,000(3)
Devon Setoguchi 850,000(3)
Petr Nedved 800,000(3)
Kyle Wellwood 800,000(1)
Colin Hemingway 750,000(3)
Luke Richardson 750,000(2)
Ryan Johnson 685,000(2)
Bryce Salvador 600,000(2)
Travis Brigley 600,000(1)
Barret Jackman 500,000(1)
Curtis Sanford 475,000(1)
Jamal Mayers 450,000(1)


 Farm Payroll

Kurtis Foster 400,000(1)
Jay McClement 95,000(2)
Shawn Belle 94,240(2)
Lukas Kaspar 85,000(2)
David Backes 80,250(2)
Mark Eaton 70,000(1)
Travis Moen 68,705(1)
Andrei Mikhnov 67,500(3)
Dany Sabourin 65,000(1)
Konstantin Zakharov 57,500(2)
Jeff Frazee 55,000(3)
Matt Walker 55,000(3)
Jakub Sindel 52,500(3)
Derek Joslin 52,500(3)
Christian Laflamme 50,000(2)
John Pohl 47,500(1)
Denis Parshin 47,500(2)
Michal Birner 47,500(3)
Trevor Byrne 47,500(2)
Mike Green 45,000(2)
Lee Stempniak 45,000(2)
Matt Elich 45,000(2)
Reed Low 45,000(1)
Troy Riddle 45,000(3)
Alexei Shkotov 45,000(1)




Tampa Bay

ArenaSt. Pete Times Forum
Capacity19,800
Ticket Price$35.00


Income

Current Funds$49,000,000
Home Games Remaining11
Avg. Attendance19,320
Avg. Revenue/Game$811,393
Projected Revenue$8,925,323

Expenses

Pro Payroll$56,114,000
Farm Payroll$1,610,080
Prospect Fees$34,500
Coach$825,000
Games Remaining21
Total Game Expenses$714,434
Projected Expenses$15,003,112
Projected Balance$42,922,211

Salary Commitment

Year: 2005$57,724,080
Year: 2006$33,225,080
Year: 2007$26,039,660
Year: 2008$18,950,000

 Pro Payroll

Peter Forsberg 8,600,000(1)
Mark Recchi 6,850,000(4)
Mats Sundin 6,500,000(1)
Mike Dunham 5,750,000(4)
Marty Turco 5,300,000(4)
Jason Arnott 5,000,000(3)
Adam Foote 4,100,000(1)
Jason Smith 2,300,000(1)
Radek Dvorak 1,700,000(2)
Jassen Cullimore 1,200,000(2)
Stephane Yelle 1,050,000(4)
Darcy Tucker 1,000,000(1)
Ben Clymer 925,000(2)
Brad Lukowich 900,000(2)
Yanic Perreault 750,000(3)
Cory Sarich 725,000(2)
Vladimir Orszagh 700,000(1)
Karl Stewart 650,000(2)
Ryan Craig 650,000(3)
Joe Callahan 564,000(1)
Cory Cross 450,000(2)
Paul Ranger 450,000(1)


 Farm Payroll

Adam Henrich 475,000(3)
Manny Legace 100,000(1)
Alexandre Picard 98,420(2)
John Grahame 75,000(1)
Evgeni Artukhin 67,500(3)
Dmitri Kazionov 65,000(2)
Shane Willis 62,500(2)
Sheldon Keefe 60,000(2)
Jarkko Immonen 57,500(2)
Chris Dingman 55,000(1)
Eero Somervuori 55,000(1)
Mark Tobin 55,000(2)
Wacey Rabbit 52,000(3)
Mike Egener 50,160(3)
Nick Tarnasky 50,000(2)
Darren Reid 49,500(2)
Jean-Francois Soucy 47,500(2)
Brent Krahn 45,000(3)
Martin Cibak 45,000(2)
Dennis Packard 45,000(2)




Toronto

ArenaAir Canada Centre
Capacity18,800
Ticket Price$35.00


Income

Current Funds$49,000,000
Home Games Remaining11
Avg. Attendance18,800
Avg. Revenue/Game$789,600
Projected Revenue$8,685,600

Expenses

Pro Payroll$52,429,000
Farm Payroll$1,266,075
Prospect Fees$25,500
Coach$750,000
Games Remaining21
Total Game Expenses$664,275
Projected Expenses$13,949,781
Projected Balance$43,735,819

Salary Commitment

Year: 2005$53,695,075
Year: 2006$38,596,000
Year: 2007$33,705,500
Year: 2008$22,385,000

 Pro Payroll

Brad Richards 7,000,000(7)
Doug Weight 7,000,000(1)
Jarome Iginla 6,000,000(4)
Derian Hatcher 4,500,000(3)
Eric Brewer 4,000,000(4)
Ed Jovanovski 3,300,000(1)
Kari Lehtonen 3,000,000(4)
Brendan Morrison 2,300,000(1)
Radovan Somik 2,300,000(6)
Jeff Jillson 1,750,000(3)
Matt Cooke 1,750,000(2)
Kim Johnsson 1,300,000(2)
Dick Tarnstrom 1,000,000(3)
Matt Cullen 1,000,000(1)
Danil Markov 975,000(3)
Jochen Hecht 925,000(3)
Marcus Nilson 825,000(2)
Mattias Weinhandl 775,000(1)
Kevin Weekes 650,000(3)
TJ Hensick 585,000(3)
Landon Wilson 550,000(3)
Jeremy Williams 488,000(2)
Ryan Hollweg 456,000(1)


 Farm Payroll

Brian Pothier 85,000(4)
Brendan Bell 77,500(3)
Steve Ott 77,500(1)
Turner Stevenson 75,000(2)
Derek Armstrong 75,000(3)
Roman Voloshenko 70,000(2)
Thomas Greiss 68,000(3)
Karel Pilar 67,500(1)
Nathan Perrott 65,575(1)
Johan Holmqvist 65,000(3)
Tony Salmelainen 65,000(2)
Richard Stehlik 57,500(1)
Oskars Bartulis 52,500(3)
Josh Holden 47,500(3)
Wade Belak 47,500(2)
Jay Harrison 45,000(2)
Harold Druken 45,000(2)
Marc Moro 45,000(2)
J-Luc Grand-Pierre 45,000(2)
Clarke Wilm 45,000(2)
Brad Leeb 45,000(2)




Vancouver

ArenaGeneral Motors Place
Capacity18,400
Ticket Price$35.00


Income

Current Funds$49,000,000
Home Games Remaining11
Avg. Attendance18,399
Avg. Revenue/Game$772,764
Projected Revenue$8,500,404

Expenses

Pro Payroll$45,390,200
Farm Payroll$1,060,275
Prospect Fees$15,000
Coach$875,000
Games Remaining21
Total Game Expenses$577,323
Projected Expenses$12,123,780
Projected Balance$45,376,624

Salary Commitment

Year: 2005$46,450,475
Year: 2006$37,588,200
Year: 2007$33,028,700
Year: 2008$20,400,000

 Pro Payroll

Olaf Kolzig 7,000,000(5)
Daniel Sedin 3,500,000(4)
Henrik Sedin 3,500,000(4)
Mattias Ohlund 3,500,000(2)
Marc Savard 3,400,000(4)
Brendan Witt 3,250,000(3)
Sami Salo 3,000,000(4)
Vincent Lecavalier 3,000,000(1)
Michael Ryder 2,750,000(3)
Jaroslav Modry 2,500,000(3)
Artem Chubarov 1,250,000(3)
R.J. Umberger 1,050,000(1)
Ryan Parent 850,000(3)
Patrik Stefan 850,000(1)
Alexander Semin 825,000(1)
Alexander Daigle 750,000(2)
Wes Walz 750,000(3)
Paul Stastny 685,000(3)
Cam Ward 684,000(1)
Ryan Kesler 675,000(1)
Jason King 650,000(1)
Kevin Bieksa 500,000(1)
Braydon Cobrun 471,200(1)


 Farm Payroll

Gilbert Brule 85,000(3)
Nolan Baumgartner 77,000(2)
Fedor Fedorov 65,075(1)
Marc-Andre Bernier 55,000(3)
Dylan Hunter 54,200(3)
Evgeny Gladskikh 52,500(3)
Justin Kurtz 52,500(3)
Igor Knyazev 52,500(3)
Nathan Smith 50,000(3)
Nathan McIver 49,500(3)
Tomas Mojzis 49,500(1)
Jason Jaffray 47,500(3)
Brandon Nolan 47,500(3)
Francois Guenette 47,500(3)
Rene Vydareny 47,500(2)
Ryan Ready 47,500(2)
Filip Novak 47,500(2)
Tyler Bouck 45,000(2)
Sergei Varlamov 45,000(2)
Cristobal Huet 42,500(1)




Quebec

ArenaQuebec Arena
Capacity19,700
Ticket Price$35.00


Income

Current Funds$49,000,000
Home Games Remaining10
Avg. Attendance19,456
Avg. Revenue/Game$817,155
Projected Revenue$8,171,550

Expenses

Pro Payroll$39,779,200
Farm Payroll$1,572,660
Prospect Fees$24,000
Coach$700,000
Games Remaining21
Total Game Expenses$513,120
Projected Expenses$10,775,525
Projected Balance$46,396,025

Salary Commitment

Year: 2005$41,351,860
Year: 2006$25,390,160
Year: 2007$19,881,550
Year: 2008$15,500,000

 Pro Payroll

Vincent Damphousse 6,500,000(1)
Markus Naslund 6,000,000(4)
Keith Primeau 5,000,000(5)
Adam Deadmarsh 4,500,000(5)
Andrew Cassels 2,500,000(1)
Martin Gelinas 1,750,000(3)
Bryan Allen 1,150,000(3)
Shaone Morrisonn 1,130,000(2)
Steve Eminger 1,025,000(1)
Dan Cloutier 1,000,000(1)
Alexander Ovechkin 984,200(1)
Henrik Zetterberg 875,000(1)
Greg Campbell 850,000(2)
Carey Price 850,000(3)
Jared Aulin 825,000(2)
Kip Miller 800,000(1)
Josef Boumedienne 750,000(2)
Jason Doig 750,000(2)
Eric Fehr 675,000(1)
Joel Kwiatkowski 665,000(2)
Boyd Gordon 650,000(1)
Greg DeVries 550,000(1)


 Farm Payroll

Bates Battaglia 85,000(1)
Alexander Auld 85,000(1)
Steve Bernier 85,000(1)
Rob Schremp 81,500(3)
Danny Irmen 78,000(2)
Brian Sutherby 77,500(3)
Jakub Cutta 72,500(3)
Sami Lepisto 72,500(3)
Serge Aubin 70,000(2)
Eric Belanger 67,500(2)
Andrej Sekera 65,800(3)
Brian Willsie 65,000(3)
Scott Thornton 65,000(2)
Brooks Laich 60,610(2)
Brad May 57,500(1)
Nolan Yonkman 55,000(2)
Peter Budaj 52,500(1)
Matt Pettinger 52,500(2)
Kyle Cumiskey 51,250(3)
Owen Fussey 50,000(3)
Stephen Peat 50,000(3)
Ivan Nepriayev 45,500(3)
Michael Farrell 45,000(2)
Rick Berry 45,000(2)
Rastislav Stana 37,500(1)




Colorado

ArenaPepsi Center
Capacity18,000
Ticket Price$35.00


Income

Current Funds$49,000,000
Home Games Remaining11
Avg. Attendance17,801
Avg. Revenue/Game$747,670
Projected Revenue$8,224,370

Expenses

Pro Payroll$54,531,200
Farm Payroll$1,299,660
Prospect Fees$37,500
Coach$650,000
Games Remaining23
Total Game Expenses$689,248
Projected Expenses$15,852,711
Projected Balance$41,371,659

Salary Commitment

Year: 2005$55,830,860
Year: 2006$43,423,840
Year: 2007$25,010,000
Year: 2008$20,500,000

 Pro Payroll

Joe Sakic 8,000,000(2)
Martin St. Louis 7,300,000(4)
Paul Kariya 5,000,000(4)
Eric Desjardins 4,550,000(1)
Roman Cechmanek 3,980,000(2)
Shane Doan 3,700,000(4)
Jean-Pierre Dumont 3,000,000(4)
Tomas Kaberle 2,900,000(1)
Magnus Arvedson 2,300,000(3)
Alex Tanguay 1,500,000(1)
Marek Svatos 1,500,000(4)
Gary Roberts 1,350,000(2)
Mike York 1,100,000(2)
Mike Johnson 1,100,000(3)
Karlis Skrastins 1,050,000(3)
Scott Hannan 980,000(2)
Paul Mara 975,000(2)
Mike Ricci 950,000(1)
Marc Denis 850,000(1)
Filip Kuba 775,000(2)
Brett Clark 650,000(2)
Tyler Arnason 550,000(1)
Dion Phaneuf 471,200(1)


 Farm Payroll

Jamie Langenbrunner 139,500(2)
Kurt Sauer 110,200(1)
Marek Schwarz 98,420(2)
Kyle Chipchura 98,420(2)
Andrei Nikolishin 80,000(2)
Dan Hinote 70,000(2)
Niclas Wallin 70,000(2)
Steve Moore 60,000(3)
Brad Richardson 55,000(1)
Chris Neil 55,000(1)
Phillipe Sauve 50,000(1)
Cody McCormick 49,500(1)
Jan Lasak 47,500(1)
Staffan Kronwall 47,500(2)
Ryan Suter 47,120(1)
Radoslav Suchy 45,000(1)
Chris Therien 45,000(1)
Jean-Pierre Vigier 45,000(1)
Mike Grier 45,000(1)
Riku Hahl 41,500(1)




Carolina

ArenaRBC Centre
Capacity17,000
Ticket Price$35.00


Income

Current Funds$49,000,000
Home Games Remaining10
Avg. Attendance14,891
Avg. Revenue/Game$625,434
Projected Revenue$6,254,340

Expenses

Pro Payroll$27,226,900
Farm Payroll$1,060,420
Prospect Fees$21,000
Coach$250,000
Games Remaining21
Total Game Expenses$348,272
Projected Expenses$7,313,716
Projected Balance$47,940,624

Salary Commitment

Year: 2005$28,287,320
Year: 2006$17,617,120
Year: 2007$9,851,000
Year: 2008$6,000,000

 Pro Payroll

Ilya Kovalchuk 6,000,000(5)
Bret Hedican 3,000,000(1)
Brian Boucher 2,000,000(1)
Justin Williams 1,750,000(2)
Scottie Upshall 1,125,000(3)
Maxime Ouellet 1,025,000(1)
Evgeni Malkin 984,200(1)
David Tanabe 900,000(2)
Igor Grigorenko 875,000(1)
Bruno St-Jacques 850,000(2)
Eric Staal 750,000(1)
Pavel Brendl 750,000(2)
Ryan Bayda 750,000(2)
Marc-Edouard Vlasic 735,000(3)
Ladislav Smid 720,700(2)
Mike Watt 675,000(1)
Allan Rourke 665,000(3)
Danny Richmond 602,000(2)
Marty Murray 600,000(3)
Craig Adams 575,000(1)
Tomas Malec 495,000(1)
Kevyn Adams 475,000(3)
Tyler Wright 475,000(2)
Nolan Pratt 450,000(2)


 Farm Payroll

Stanislav Chistov 113,000(3)
Lauri Tukonen 98,420(2)
Marcel Goc 77,500(1)
Craig MacDonald 66,000(1)
Mike Zigomanis 65,000(2)
Dustin Boyd 65,000(2)
Patrick DesRochers 55,000(2)
James Pemberton 55,000(1)
Aaron Dawson 52,500(2)
Tomas Kurka 47,500(1)
Byron Ritchie 47,500(2)
Brad Fast 47,500(3)
Brett Lysak 45,500(3)
Greg Kuznik 45,000(2)
Jesse Boulerice 45,000(2)
Glen Metropolit 45,000(1)
Jesse Lane 45,000(2)
Rob Zepp 45,000(3)




Pittsburgh

ArenaThe Igloo
Capacity18,725
Ticket Price$35.00


Income

Current Funds$49,000,000
Home Games Remaining11
Avg. Attendance18,661
Avg. Revenue/Game$783,794
Projected Revenue$8,621,734

Expenses

Pro Payroll$46,472,000
Farm Payroll$1,827,800
Prospect Fees$33,000
Coach$800,000
Games Remaining21
Total Game Expenses$599,180
Projected Expenses$12,582,790
Projected Balance$45,038,944

Salary Commitment

Year: 2005$48,299,800
Year: 2006$36,470,300
Year: 2007$26,960,000
Year: 2008$23,200,000

 Pro Payroll

Teemu Selanne 7,500,000(5)
Dany Heatley 5,850,000(5)
Dominik Hasek 4,000,000(1)
Eric Daze 3,000,000(2)
Steve Rucchin 2,975,000(1)
Ray Whitney 2,750,000(3)
Steve Staios 2,750,000(4)
Rob Zamuner 2,500,000(2)
Kimmo Timonen 2,250,000(4)
Jaroslav Spacek 2,250,000(5)
Scott Mellanby 1,750,000(1)
Jason Blake 1,600,000(4)
Sean Hill 1,250,000(2)
Ryan Malone 1,250,000(2)
Brooks Orpik 1,000,000(4)
Ivan Majesky 850,000(1)
Colby Armstrong 817,000(1)
Pasi Nurminen 630,000(1)
Travis Green 550,000(3)
Tomas Surovy 500,000(2)
Mikael Samuelsson 450,000(1)


 Farm Payroll

Marc-Andre Fleury 130,000(1)
Kris Beech 97,500(2)
Ryan Whitney 90,000(1)
Shane Endicott 87,500(1)
J-Sebastien Aubin 85,000(2)
Denis Grebeshkov 85,000(3)
Alex Bourret 85,000(3)
Milan Kraft 82,500(2)
Rico Fata 80,000(2)
Josef Melichar 70,000(2)
Ryan Stone 67,500(3)
Maxime Talbot 65,000(3)
Richard Jackman 60,000(2)
Richard Lintner 55,000(2)
Noah Welch 55,000(2)
Ramzi Abid 52,500(3)
Stephen Dixon 52,500(3)
Daniel Carcillo 52,500(3)
Jonathan Sim 50,000(2)
Matt Murley 50,000(1)
Matt Moulson 49,000(2)
Erik Christensen 48,800(2)
Konstantin Koltsov 47,500(2)
Andy Schneider 47,500(2)
Ross Lupaschuk 47,500(2)
Guillaume Lefebvre 45,000(2)
Matt Bradley 45,000(2)
Tom Kostopoulos 45,000(2)